Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.08% first-year return on $100k initial cash invested.
-15.08%
Cash On Cash
3.5%
Cap Rate
0.56
DSCR
$3,016
Rent
-$1,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $4,275 expenses = $1,259 out of pocket
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,420
Closing costs
1%
$4,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,016
Total Expenses
$4,275
Mortgage P&I
83%
$2,501
Property Taxes
18%
$541
Home Insurance
15%
$448
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0